Profit & Loss |
Date of Accounts |
2017-01-31 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 7 205 | 4 344 | 16 348 | 7 404 | 217 678 | 3 030 | 8 203 |
Current Assets | 2 210 405 | 2 309 704 | 2 440 709 | 2 284 475 | 2 408 379 | 2 061 942 | 2 352 814 |
Debtors | 2 189 306 | 2 284 921 | 2 402 315 | 2 257 411 | 2 165 546 | 2 032 837 | 2 326 531 |
Net Assets Liabilities | 1 622 494 | 1 874 680 | 2 014 582 | 2 121 790 | 2 188 555 | 2 012 579 | 2 043 217 |
Other Debtors | 265 092 | 258 896 | 297 518 | 25 696 | 128 960 | 112 262 | 98 444 |
Property Plant Equipment | 3 324 197 | 3 735 934 | 4 334 550 | 4 413 005 | 4 808 329 | 5 307 363 | 5 431 938 |
Total Inventories | 13 894 | 20 439 | 22 046 | 19 660 | 25 155 | 26 075 | |
|
Other Financial Data |
Audit Fees Expenses | 4 000 | 4 000 | 5 150 | 4 095 | 4 095 | 4 500 | 7 000 |
Accrued Liabilities Deferred Income | 30 000 | 60 312 | 132 415 | 47 544 | 128 862 | 103 322 | 169 925 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 917 433 | 4 162 211 | 4 418 615 | 4 854 349 | 5 286 792 | 5 739 806 | 6 130 940 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 848 841 | 1 041 015 | 667 189 | 937 567 | 1 268 066 | 1 042 396 |
Administrative Expenses | 1 045 574 | 1 082 623 | 1 202 871 | 949 238 | 1 171 894 | 1 314 923 | 1 445 639 |
Average Number Employees During Period | 103 | 108 | 111 | 106 | 103 | 118 | 118 |
Bank Borrowings Overdrafts | 97 262 | 51 866 | 179 493 | 116 800 | | 101 765 | 10 039 |
Banking Arrangements Classified As Cash Cash Equivalents | | -51 866 | -179 493 | -116 800 | | -101 765 | -10 039 |
Bank Overdrafts | 97 262 | 51 866 | 179 493 | 116 800 | | 101 765 | 10 039 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 2 480 152 | 2 476 362 | 3 204 746 | 2 859 360 | 3 643 015 | 27 195 | 61 724 |
Cash Cash Equivalents Cash Flow Value | -90 057 | -47 522 | -163 145 | -109 396 | 217 678 | -98 735 | -1 836 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | -28 556 |
Corporation Tax Payable | 6 834 | 69 819 | 14 316 | | 1 503 | | |
Corporation Tax Recoverable | | | | 4 662 | | | |
Cost Sales | 7 272 981 | 7 754 584 | 8 727 116 | 9 540 593 | 8 750 230 | 10 223 320 | 12 044 267 |
Creditors | 675 324 | 785 223 | 1 029 311 | 887 085 | 1 264 904 | 1 644 679 | 1 733 204 |
Current Tax For Period | 6 834 | 69 819 | 14 316 | 1 503 | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | -40 331 | | 51 677 | 176 075 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 31 070 | -15 254 | 41 476 | 54 961 | 66 641 | 36 193 | 11 036 |
Depreciation Expense Property Plant Equipment | 170 690 | 206 040 | 301 083 | 354 798 | 92 836 | 174 382 | |
Depreciation Impairment Expense Property Plant Equipment | | 357 590 | 324 432 | 479 879 | 471 382 | 577 859 | 653 550 |
Dividends Paid | 127 608 | 141 987 | 145 844 | 161 849 | 161 444 | 161 444 | 180 000 |
Dividends Paid Classified As Financing Activities | -127 608 | -141 987 | -145 844 | -161 849 | -161 444 | -161 444 | -180 000 |
Dividends Paid On Shares Final | | 141 987 | 145 844 | 161 849 | 161 444 | 161 444 | 180 000 |
Finance Lease Liabilities Present Value Total | 675 324 | 785 223 | 1 029 311 | 887 085 | 1 087 498 | 1 508 846 | 1 637 371 |
Finance Lease Payments Owing Minimum Gross | 1 339 629 | 1 404 296 | 1 678 750 | 1 560 002 | 1 970 299 | 2 236 133 | 2 524 505 |
Finished Goods Goods For Resale | 13 894 | 20 439 | 22 046 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | -7 669 | -15 254 | 1 144 | -5 954 | | 2 008 | 24 234 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 241 584 | 160 836 | 408 106 | 410 425 | 306 618 | 227 636 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -217 524 | -129 606 | 104 671 | -339 862 | 287 912 | -174 951 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 95 615 | 117 394 | -149 566 | | | 322 250 |
Gain Loss In Cash Flows From Change In Inventories | | 6 545 | 1 607 | -2 386 | 5 495 | 920 | -7 995 |
Gain Loss On Disposals Property Plant Equipment | -90 936 | 312 | -63 067 | -38 105 | -40 510 | -56 782 | |
Government Grant Income | | | | | 201 263 | 143 376 | |
Gross Profit Loss | 1 366 848 | 1 644 347 | 1 645 510 | 1 421 060 | 1 258 754 | 1 281 928 | |
Income Taxes Paid Refund Classified As Operating Activities | -41 | -6 834 | -69 819 | -20 481 | 6 165 | -1 503 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -42 536 | 115 623 | -53 749 | -327 074 | 316 413 | -96 899 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 357 590 | 324 432 | 479 879 | 471 382 | 577 859 | 653 550 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 38 710 | 39 440 | 51 373 | 53 650 | 25 836 | 31 325 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 67 890 | 74 205 | 113 473 | 92 651 | 86 090 | 85 910 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 22 518 | | | | |
Interest Paid Classified As Operating Activities | | | | | -111 926 | -117 235 | -175 314 |
Interest Payable Similar Charges Finance Costs | 106 600 | 113 645 | 164 846 | 146 301 | 111 926 | 117 235 | 175 314 |
Interest Received Classified As Investing Activities | | | -22 518 | | | -380 | |
Key Management Personnel Compensation Total | | 9 836 | 9 776 | 9 776 | 9 776 | 9 776 | 9 776 |
Net Cash Flows From Used In Financing Activities | | 102 996 | -241 000 | 1 032 167 | | | |
Net Cash Flows From Used In Investing Activities | | 769 014 | 963 597 | -215 611 | | | |
Net Cash Flows From Used In Operating Activities | | -914 546 | -606 974 | -870 305 | -1 286 154 | | |
Net Cash Generated From Operations | | -1 035 025 | -841 639 | -1 037 087 | | | -1 071 005 |
Net Current Assets Liabilities | -627 979 | -692 885 | -906 366 | -964 878 | -797 300 | -880 267 | -874 643 |
Net Finance Income Costs | | | 22 518 | | | 380 | |
Net Interest Paid Received Classified As Operating Activities | -106 600 | -113 645 | -164 846 | -146 301 | -111 926 | | |
Number Shares Issued Fully Paid | | 600 | | | | | |
Operating Profit Loss | 329 338 | 562 383 | 443 535 | 471 822 | 458 453 | 314 591 | |
Other Creditors | 76 372 | 169 790 | 268 208 | 233 933 | 111 341 | 170 729 | 209 487 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 112 812 | 68 028 | 44 145 | 38 939 | 124 845 | 262 416 |
Other Disposals Property Plant Equipment | | 192 327 | 185 995 | 153 000 | 109 800 | 316 018 | 526 687 |
Other Interest Income | | | 22 518 | | | 380 | |
Other Interest Receivable Similar Income Finance Income | | | 22 518 | | | 380 | |
Other Operating Income Format1 | 8 064 | 659 | 896 | | 371 593 | 347 586 | 260 959 |
Other Remaining Borrowings | 1 364 319 | 1 338 643 | 1 451 033 | 1 511 513 | 1 210 796 | 1 248 917 | 1 251 093 |
Other Taxation Social Security Payable | 254 568 | 362 082 | 311 078 | 311 483 | 559 674 | 334 018 | 318 064 |
Par Value Share | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | 338 533 | 64 667 | 274 454 | | | -880 151 | 288 372 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 26 177 | 25 386 | 43 571 | 71 765 | 76 093 | 86 861 | 98 191 |
Prepayments Accrued Income | 100 093 | 118 658 | 120 151 | 127 876 | 103 580 | 106 491 | 124 331 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | -65 571 | |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | -61 479 | | | | | | |
Proceeds From Sales Property Plant Equipment | -82 428 | -79 827 | -54 900 | -70 750 | -30 351 | -134 391 | -104 500 |
Profit Loss | 184 834 | 394 173 | 285 746 | 269 057 | 228 209 | -14 532 | 210 638 |
Profit Loss On Ordinary Activities Before Tax | 222 738 | 448 738 | 301 207 | 325 521 | 346 527 | 197 736 | 221 674 |
Property Plant Equipment Gross Cost | 7 241 631 | 7 898 145 | 8 753 165 | 9 267 354 | 10 095 121 | 11 047 169 | 11 562 878 |
Provisions For Liabilities Balance Sheet Subtotal | 398 400 | 383 146 | 384 291 | 439 252 | | | |
Purchase Property Plant Equipment | -1 136 559 | -848 841 | -1 041 015 | | | -122 081 | -1 042 396 |
Raw Materials Consumables | | | 22 046 | 19 660 | 25 155 | 26 075 | |
Repayments Borrowings Classified As Financing Activities | | | | | | -27 450 | 2 176 |
Social Security Costs | 233 241 | 253 420 | 273 659 | 305 778 | 306 021 | 366 796 | |
Staff Costs Employee Benefits Expense | 2 988 760 | 3 144 043 | 3 451 846 | 3 787 321 | 3 755 636 | 4 260 774 | 4 635 701 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 398 400 | 383 146 | 384 291 | 439 252 | 557 570 | 769 838 | 780 874 |
Tax Decrease From Utilisation Tax Losses | | | 4 278 | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | -1 010 |
Tax Expense Credit Applicable Tax Rate | | 85 978 | 57 229 | 61 849 | 65 840 | 37 570 | 42 118 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | 51 677 | 176 075 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 885 | 1 269 | 12 649 | 569 | 801 | 463 | -611 |
Tax Increase Decrease From Other Short-term Timing Differences | 140 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 37 904 | 54 565 | 15 461 | 56 464 | 118 318 | 212 268 | 11 036 |
Total Assets Less Current Liabilities | 2 696 218 | 3 043 049 | 3 428 184 | 3 448 127 | 4 011 029 | 4 427 096 | 4 557 295 |
Total Borrowings | 1 461 581 | 1 390 509 | 1 630 526 | 1 628 313 | 1 210 796 | 1 350 682 | 1 261 132 |
Total Deferred Tax Expense Credit | | -15 254 | 1 145 | 54 961 | 118 318 | 212 268 | 11 036 |
Trade Creditors Trade Payables | 344 724 | 331 004 | 341 093 | 355 163 | 488 108 | 392 004 | 477 548 |
Trade Debtors Trade Receivables | 1 824 121 | 1 894 924 | 1 984 646 | 2 099 177 | 1 933 006 | 1 814 084 | 2 103 756 |
Turnover Revenue | 8 639 829 | 9 398 931 | 10 372 626 | 10 961 653 | 10 173 406 | 11 505 248 | |
Wages Salaries | 2 729 342 | 2 865 237 | 3 134 616 | 3 409 778 | 3 373 522 | 3 807 117 | 4 105 544 |
Director Remuneration | | | | 8 602 | 9 776 | 9 776 | 9 776 |